I believe it's just what you take out plus the $5000 for 2012. You've already contributed the maximum of $15,000. However, let's say that your initial $15,000 is now worth $25,000. You can withdraw all of it and return that amount next year plus the $5000 for 2012. That's my understanding. Someone please advise if this is not correct.